Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-09-30 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 9 154 | 10 296 | 26 501 | 22 188 | 11 906 | 4 479 |
Current Assets | 192 405 | 171 479 | 318 704 | 265 121 | 161 465 | 616 979 |
Debtors | 183 251 | 161 183 | 292 203 | 242 933 | 149 559 | 612 500 |
Net Assets Liabilities | 541 319 | 888 144 | 931 552 | 384 278 | 745 593 | 793 622 |
Other Debtors | | 161 183 | 292 203 | 242 933 | 137 727 | |
Property Plant Equipment | | | | | 665 000 | 651 700 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 30 000 | 3 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 1 385 146 | 1 662 181 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 376 830 | 399 885 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 199 037 |
Administrative Expenses | | | | | 5 369 318 | 7 239 612 |
Amounts Owed To Group Undertakings | 413 472 | 357 421 | 714 139 | 1 679 020 | 2 268 782 | 3 197 457 |
Average Number Employees During Period | 4 | 4 | 4 | 4 | 4 | 4 |
Bank Borrowings | 1 586 280 | 1 250 849 | | | 220 655 | 445 180 |
Bank Borrowings Overdrafts | 348 955 | 340 475 | 1 890 043 | 1 473 729 | 43 604 | 78 720 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 35 250 | 17 575 |
Cash Cash Equivalents | | | | -588 502 | 1 199 966 | 529 097 |
Comprehensive Income Expense | | | | | 839 315 | 1 536 630 |
Corporation Tax Payable | 14 364 | 70 798 | 70 798 | 874 | 330 717 | 34 291 |
Corporation Tax Recoverable | | | | | 11 832 | 88 061 |
Cost Sales | | | | | 9 061 924 | 14 831 259 |
Creditors | 2 152 720 | 1 810 374 | 1 890 043 | 1 473 729 | 3 429 925 | 3 387 866 |
Current Tax For Period | | | | | 309 288 | 268 164 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -19 259 | 280 819 |
Dividends Paid Classified As Financing Activities | | | | | -478 000 | -600 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | -478 000 | -600 000 |
Finance Lease Liabilities Present Value Total | | | | | 588 065 | 1 629 700 |
Finance Lease Payments Owing Minimum Gross | | | | | 201 923 | 513 536 |
Finished Goods Goods For Resale | | | | | 22 290 | 20 397 |
Fixed Assets | | | | 3 349 053 | 4 014 053 | 4 000 753 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -12 194 | 52 638 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | 97 554 | 79 277 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -169 731 | -504 731 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 1 959 | 67 219 |
Increase Decrease Through Other Changes Property Plant Equipment | | | | | | 153 677 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 277 035 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 23 055 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | 158 779 |
Intangible Assets | | | | | 6 473 | 3 174 |
Intangible Assets Gross Cost | | | | | 2 770 291 | |
Interest Paid Classified As Operating Activities | | | | | -165 160 | -235 648 |
Interest Payable Similar Charges Finance Costs | | | | | 165 160 | 235 648 |
Interest Received Classified As Investing Activities | | | | | | -504 |
Investments Fixed Assets | 3 272 275 | 3 349 053 | 3 349 053 | 3 349 053 | 3 349 053 | 3 349 053 |
Investments In Group Undertakings Participating Interests | | 3 349 053 | 3 349 053 | 3 349 053 | 3 349 053 | |
Investments In Subsidiaries | | | | | 3 349 053 | 3 349 053 |
Net Cash Generated From Operations | | | | | | -934 807 |
Net Current Assets Liabilities | -578 236 | -650 535 | -527 458 | -1 491 046 | -3 268 460 | |
Net Finance Income Costs | | | | | | 504 |
Other Creditors | | 36 404 | 35 836 | 59 356 | 28 800 | 1 719 646 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 230 521 |
Other Disposals Property Plant Equipment | | | | | | 239 750 |
Other Interest Receivable Similar Income Finance Income | | | | | | 504 |
Other Remaining Borrowings | 900 000 | 900 000 | | | 900 000 | 115 322 |
Other Taxation Social Security Payable | 5 885 | 12 556 | 25 389 | 16 917 | 4 080 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 2 851 | 2 851 |
Prepayments Accrued Income | | | | | 12 500 | 12 500 |
Profit Loss | | | | | 741 761 | 648 029 |
Property Plant Equipment Gross Cost | | | | | 412 581 | 611 618 |
Staff Costs Employee Benefits Expense | | | | | 179 106 | 140 070 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 50 476 | 21 064 |
Tax Decrease From Utilisation Tax Losses | | | | | 5 430 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 100 792 | 13 256 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -49 520 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -28 833 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -51 797 | -309 768 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 181 370 | 144 551 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | 24 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 291 988 | 616 202 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 567 446 | |
Total Assets Less Current Liabilities | 2 694 039 | 2 698 518 | 2 821 595 | 1 858 007 | 745 593 | |
Total Borrowings | 2 486 280 | 2 150 849 | | | 1 042 404 | 951 893 |
Total Current Tax Expense Credit | | | | | 311 247 | 335 383 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 97 554 | 79 277 |
Trade Creditors Trade Payables | | | | | 1 644 627 | 3 697 064 |
Trade Debtors Trade Receivables | | | | | | 8 017 765 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | | | | 153 677 |
Wages Salaries | | | | | 164 569 | 124 617 |
Amount Specific Advance Or Credit Directors | 69 101 | 76 837 | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 79 257 | 126 500 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 10 156 | 118 764 | | | | |
Accrued Liabilities | 3 360 | 4 360 | | | | |
Investments In Group Undertakings | 3 272 275 | 3 349 053 | | | | |
Prepayments | 28 029 | 21 561 | | | | |
Recoverable Value-added Tax | | 206 | | | | |